EXERCISE 8-21 (CONTINUED)

1. The detailed cost analysis of local commercials appears below:

Activity Rates

Animation

Concept Animation

Production Contract Ad-

ministration

Technical staff salaries ... $4,000 $6,000 $1,600

Animation equipment depreciation ... 360 1,125 0

Administrative wages and salaries .... 1,440 150 4,800

Supplies costs... 120 300 160

Facility costs... 120 150 240

Total... $6,040 $7,725 $6,800

Animation

ministration Total

Activity level ... 25 proposals 5 minutes 10 contracts

Technical staff salaries ... $100,000 $30,000 $16,000 $146,000

Animation equipment depreciation... 9,000 5,625 0 14,625

Administrative wages and salaries ... 36,000 750 48,000 84,750

Supplies costs ... 3,000 1,500 1,600 6,100

Facility costs ... 3,000 750 2,400 6,150

Total cost ... $151,000 $38,625 $68,000 $257,625

Problem 8-29 (continued)